[JAG] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 38.23%
YoY- -745.04%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 152,957 133,610 149,584 139,519 137,909 117,086 102,216 30.73%
PBT 10,156 7,270 6,352 -10,966 -17,516 -18,594 -23,512 -
Tax -2,146 -120 -240 -958 -1,753 -1,320 -1,320 38.13%
NP 8,009 7,150 6,112 -11,924 -19,269 -19,914 -24,832 -
-
NP to SH 8,217 7,418 6,152 -11,901 -19,265 -19,916 -24,796 -
-
Tax Rate 21.13% 1.65% 3.78% - - - - -
Total Cost 144,948 126,460 143,472 151,443 157,178 137,000 127,048 9.15%
-
Net Worth 156,668 154,238 153,838 144,600 139,809 144,202 147,989 3.86%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 156,668 154,238 153,838 144,600 139,809 144,202 147,989 3.86%
NOSH 454,651 1,818,606 1,818,606 1,818,606 1,515,731 1,515,731 1,515,731 -55.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.24% 5.35% 4.09% -8.55% -13.97% -17.01% -24.29% -
ROE 5.25% 4.81% 4.00% -8.23% -13.78% -13.81% -16.76% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 34.19 7.47 8.26 8.06 9.10 7.73 6.75 194.06%
EPS 1.83 0.42 0.32 -0.78 -1.27 -1.32 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.0862 0.085 0.0835 0.0923 0.0952 0.0977 133.67%
Adjusted Per Share Value based on latest NOSH - 1,818,606
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 20.32 17.75 19.87 18.53 18.32 15.55 13.58 30.72%
EPS 1.09 0.99 0.82 -1.58 -2.56 -2.65 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2081 0.2049 0.2043 0.1921 0.1857 0.1915 0.1966 3.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.17 0.065 0.03 0.035 0.035 0.04 0.045 -
P/RPS 0.50 0.87 0.36 0.43 0.38 0.52 0.67 -17.68%
P/EPS 9.26 15.68 8.83 -5.09 -2.75 -3.04 -2.75 -
EY 10.80 6.38 11.33 -19.64 -36.34 -32.87 -36.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.75 0.35 0.42 0.38 0.42 0.46 4.28%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 29/05/20 25/02/20 15/11/19 23/08/19 29/05/19 -
Price 0.21 0.235 0.065 0.045 0.035 0.045 0.045 -
P/RPS 0.61 3.15 0.79 0.56 0.38 0.58 0.67 -6.04%
P/EPS 11.43 56.68 19.12 -6.55 -2.75 -3.42 -2.75 -
EY 8.75 1.76 5.23 -15.27 -36.34 -29.22 -36.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.73 0.76 0.54 0.38 0.47 0.46 19.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment